| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 820.00 | 7 820.00 | | 7 820.00 |
AT Other tangible assets | 37 700.00 | 16 839.00 | 20 861.00 | 37 700.00 |
BJ TOTAL (I) | 1 287 520.00 | 24 659.00 | 1 262 861.00 | 1 287 520.00 |
BX Customers and related accounts | 117 600.00 | | 117 600.00 | 117 600.00 |
BZ Other receivables | 44 206.00 | | 44 206.00 | 44 206.00 |
CD Marketable securities | 680 000.00 | | 680 000.00 | 680 000.00 |
CF Cash and cash equivalents | 19 308.00 | | 19 308.00 | 19 308.00 |
CH Prepaid expenses | 634.00 | | 634.00 | 634.00 |
CJ TOTAL (II) | 861 749.00 | | 861 749.00 | 861 749.00 |
CO Grand total (0 to V) | 2 149 269.00 | 24 659.00 | 2 124 609.00 | 2 149 269.00 |
CU Other investments | 1 242 000.00 | | 1 242 000.00 | 1 242 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 205 300.00 | 1 205 300.00 | | 1 205 300.00 |
DD Legal reserve (1) | 26 838.00 | 23 403.00 | | 26 838.00 |
DH Retained earnings | 511 623.00 | 446 361.00 | | 511 623.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 261.00 | 68 697.00 | | 70 261.00 |
DL TOTAL (I) | 1 814 022.00 | 1 743 761.00 | | 1 814 022.00 |
DU Loans and Debts from Credit Institutions (3) | 127.00 | 192.00 | | 127.00 |
DV Miscellaneous Loans and Financial Debts (4) | 289 130.00 | 292 229.00 | | 289 130.00 |
DX Trade payables and related accounts | 1 617.00 | 4 297.00 | | 1 617.00 |
DY Tax and social security liabilities | 19 713.00 | 27 383.00 | | 19 713.00 |
EC TOTAL (IV) | 310 587.00 | 324 101.00 | | 310 587.00 |
EE Grand total (I to V) | 2 124 609.00 | 2 067 862.00 | | 2 124 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 98 000.00 | |
FJ Net sales | | | 98 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 98 000.00 | |
FW Other purchases and external expenses | | | 23 956.00 | |
FX Taxes, duties, and similar payments | | | 2 834.00 | |
FY Salaries and Wages | | | 37 000.00 | |
FZ Social Security Contributions | | | 42 318.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 540.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 113 648.00 | |
GG - OPERATING RESULT (I - II) | | | -15 648.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 945.00 | |
GL Other interest and similar income | | | 105.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 998.00 | |
GP Total financial income (V) | | | 77 049.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 77.00 | |
GU Total financial expenses (VI) | | | 77.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 324.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | 107.00 | 90.00 | | 107.00 |
HF Exceptional expenses on capital transactions | | 2 500.00 | | |
HH Total exceptional expenses (VIII) | 107.00 | 2 590.00 | | 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -107.00 | -2 590.00 | | -107.00 |
HK Income tax | -9 044.00 | -16 945.00 | | -9 044.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 049.00 | 247 928.00 | | 175 049.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 788.00 | 179 231.00 | | 104 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 261.00 | 68 697.00 | | 70 261.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 287 520.00 | | | 1 287 520.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 820.00 | | | 7 820.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 242 000.00 | |
I4 DECREASES Grand Total | | | 1 287 520.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 820.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 700.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 700.00 | | | 37 700.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 242 000.00 | | | 1 242 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 119.00 | 7 540.00 | | 17 119.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 820.00 | | | 7 820.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 299.00 | 7 540.00 | | 9 299.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VS Prepaid expenses | 634.00 | | | 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 440.00 | 162 440.00 | | 162 440.00 |
